Financhill
Buy
57

CMS Quote, Financials, Valuation and Earnings

Last price:
$66.60
Seasonality move :
4.64%
Day range:
$65.65 - $66.82
52-week range:
$55.10 - $72.40
Dividend yield:
3.09%
P/E ratio:
19.09x
P/S ratio:
2.64x
P/B ratio:
2.52x
Volume:
3.4M
Avg. volume:
2.4M
1-year change:
16.66%
Market cap:
$19.9B
Revenue:
$7.5B
EPS (TTM):
$3.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6B $6.4B $7.3B $8.6B $7.5B
Revenue Growth (YoY) -3.62% -3.11% 14.2% 17.29% -13.19%
 
Cost of Revenues $4.2B $3.8B $4.7B $5.8B $4.6B
Gross Profit $2.4B $2.6B $2.6B $2.8B $2.9B
Gross Profit Margin 36.76% 40.98% 36.14% 32.13% 38.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $102M $73M $177M $197M $362M
Operating Expenses $1.3B $1.4B $1.5B $1.5B $1.6B
Operating Income $1.1B $1.2B $1.1B $1.2B $1.2B
 
Net Interest Expenses $453M $494M $500M $519M $643M
EBT. Incl. Unusual Items $764M $809M $823M $902M $954M
Earnings of Discontinued Ops. $49M $58M $602M $4M $1M
Income Tax Expense $131M $115M $95M $93M $147M
Net Income to Company $682M $752M $1.3B $813M $808M
 
Minority Interest in Earnings -$2M $3M $23M $24M $79M
Net Income to Common Excl Extra Items $680M $755M $1.4B $837M $887M
 
Basic EPS (Cont. Ops) $2.40 $2.65 $4.66 $2.85 $3.01
Diluted EPS (Cont. Ops) $2.39 $2.64 $4.66 $2.85 $3.01
Weighted Average Basic Share $283M $285M $289M $289.5M $291.2M
Weighted Average Diluted Share $284.3M $286.3M $289.5M $290M $291.7M
 
EBITDA $2.2B $2.4B $2.4B $2.5B $2.8B
EBIT $1.2B $1.3B $1.3B $1.4B $1.6B
 
Revenue (Reported) $6.6B $6.4B $7.3B $8.6B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.1B $1.2B $1.2B
Operating Income (Adjusted) $1.2B $1.3B $1.3B $1.4B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.5B $1.7B $2B $1.7B $1.7B
Revenue Growth (YoY) -2.52% 14.47% 17.33% -17.34% 4.18%
 
Cost of Revenues $867M $1.1B $1.4B $1B $1B
Gross Profit $640M $591M $588M $624M $739M
Gross Profit Margin 42.47% 34.26% 29.05% 37.3% 42.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $27M $44M $54M $77M $84M
Operating Expenses $300M $331M $330M $353M $372M
Operating Income $340M $260M $258M $271M $367M
 
Net Interest Expenses $129M $125M $130M $164M $178M
EBT. Incl. Unusual Items $238M $179M $182M $184M $273M
Earnings of Discontinued Ops. $12M $30M -- -- --
Income Tax Expense $40M $26M $19M $11M $26M
Net Income to Company $210M $183M $163M $173M $247M
 
Minority Interest in Earnings $8M $6M $2M $3M $6M
Net Income to Common Excl Extra Items $218M $189M $165M $176M $253M
 
Basic EPS (Cont. Ops) $0.76 $0.64 $0.56 $0.60 $0.84
Diluted EPS (Cont. Ops) $0.76 $0.64 $0.56 $0.60 $0.84
Weighted Average Basic Share $285.6M $289.1M $289.6M $291M $298M
Weighted Average Diluted Share $286.9M $289.6M $290.1M $291.4M $298.8M
 
EBITDA $594M $554M $555M $610M $724M
EBIT $368M $304M $312M $348M $451M
 
Revenue (Reported) $1.5B $1.7B $2B $1.7B $1.7B
Operating Income (Reported) $340M $260M $258M $271M $367M
Operating Income (Adjusted) $368M $304M $312M $348M $451M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.3B $7B $8.4B $7.8B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.8B $4.3B $5.7B $5.1B $4.3B
Gross Profit $2.5B $2.7B $2.7B $2.7B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $115M $118M $188M $331M $366M
Operating Expenses $1.4B $1.5B $1.5B $1.6B $1.7B
Operating Income $1.1B $1.2B $1.2B $1.1B $1.5B
 
Net Interest Expenses $457M $498M $508M $610M $700M
EBT. Incl. Unusual Items $801M $869M $837M $821M $1.1B
Earnings of Discontinued Ops. $20M $106M $524M $1M --
Income Tax Expense $112M $117M $77M $102M $191M
Net Income to Company $758M $858M $1.3B $720M $943M
 
Minority Interest in Earnings $6M $14M $21M $29M $104M
Net Income to Common Excl Extra Items $764M $872M $1.3B $749M $1B
 
Basic EPS (Cont. Ops) $2.69 $3.01 $4.47 $2.54 $3.49
Diluted EPS (Cont. Ops) $2.67 $3.01 $4.47 $2.54 $3.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.3B $2.5B $2.5B $2.6B $3.1B
EBIT $1.3B $1.4B $1.3B $1.4B $1.8B
 
Revenue (Reported) $6.3B $7B $8.4B $7.8B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.2B $1.1B $1.5B
Operating Income (Adjusted) $1.3B $1.4B $1.3B $1.4B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.8B $5.3B $6.3B $5.5B $5.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.2B $4.2B $3.5B $3.2B
Gross Profit $2B $2.1B $2.1B $2B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $89M $134M $145M $279M $283M
Operating Expenses $1B $1.1B $1.1B $1.2B $1.3B
Operating Income $956M $942M $953M $829M $1.1B
 
Net Interest Expenses $384M $372M $380M $471M $528M
EBT. Incl. Unusual Items $661M $704M $718M $637M $817M
Earnings of Discontinued Ops. $20M $82M $4M $1M --
Income Tax Expense $91M $90M $72M $81M $125M
Net Income to Company $590M $696M $650M $557M $692M
 
Minority Interest in Earnings $7M $18M $16M $21M $46M
Net Income to Common Excl Extra Items $597M $714M $666M $578M $738M
 
Basic EPS (Cont. Ops) $2.10 $2.46 $2.27 $1.96 $2.45
Diluted EPS (Cont. Ops) $2.09 $2.46 $2.27 $1.96 $2.45
Weighted Average Basic Share $854.4M $866.7M $868.4M $872.6M $892.4M
Weighted Average Diluted Share $858.6M $868.1M $870.1M $873.9M $894.5M
 
EBITDA $1.8B $1.9B $1.9B $2B $2.3B
EBIT $1.1B $1.1B $1.1B $1.1B $1.3B
 
Revenue (Reported) $4.8B $5.3B $6.3B $5.5B $5.5B
Operating Income (Reported) $956M $942M $953M $829M $1.1B
Operating Income (Adjusted) $1.1B $1.1B $1.1B $1.1B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $140M $32M $452M $164M $227M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $903M $872M $931M $1.6B $933M
Inventory $605M $576M $667M $1.1B $938M
Prepaid Expenses $86M $104M -- -- --
Other Current Assets $33M $42M $185M $170M $283M
Total Current Assets $2.3B $2.4B $2.6B $3.4B $2.8B
 
Property Plant And Equipment $18.9B $21B $22.4B $22.7B $25.1B
Long-Term Investments $71M $70M $71M $71M $76M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $739M $3.5B $264M $310M $357M
Total Assets $26.8B $29.7B $28.8B $31.4B $33.5B
 
Accounts Payable $635M $668M $875M $928M $802M
Accrued Expenses $139M $124M $119M $122M $196M
Current Portion Of Long-Term Debt $1.1B -- $382M $1.1B $980M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $273M $1.2B $302M $270M $205M
Total Current Liabilities $2.7B $3.1B $2.2B $3B $2.9B
 
Long-Term Debt $12B $11.7B $12B $13.1B $14.5B
Capital Leases -- -- -- -- --
Total Liabilities $21.8B $23.6B $21.6B $23.8B $25.4B
 
Common Stock $3M $3M $227M $227M $227M
Other Common Equity Adj -$73M -$86M -$59M -$52M -$46M
Common Equity $5B $5.5B $6.4B $6.8B $7.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37M $581M $557M $580M $581M
Total Equity $5.1B $6.1B $7.2B $7.6B $8.1B
 
Total Liabilities and Equity $26.8B $29.7B $28.8B $31.4B $33.5B
Cash and Short Terms $140M $32M $452M $164M $227M
Total Debt $13.2B $12.3B $12.4B $14.2B $15.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $519M $102M $168M $157M $412M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $669M $730M $1.2B $690M $794M
Inventory $639M $760M $1.3B $1.1B $884M
Prepaid Expenses $148M $130M $103M -- --
Other Current Assets $9M $11M $15M $260M $272M
Total Current Assets $2.5B $2.5B $3B $2.4B $2.7B
 
Property Plant And Equipment $20.6B $21.9B $22.3B $24.7B $26.7B
Long-Term Investments $68M $73M $70M $74M $74M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $688M $3.4B $1.5B $166M $198M
Total Assets $29.3B $30.5B $30.4B $32.5B $34.8B
 
Accounts Payable $667M $795M $956M $846M $947M
Accrued Expenses $136M $121M $117M $186M $214M
Current Portion Of Long-Term Debt $1.8B -- -- $1B $507M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $262M $1.6B $237M $238M $333M
Total Current Liabilities $3B $3.3B $2.5B $2.7B $2.2B
 
Long-Term Debt $13.3B $12B $12.7B $14.1B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $23.4B $23.9B $22.9B $24.8B $26.2B
 
Common Stock $3M $227M $227M $227M $227M
Other Common Equity Adj -$79M -$81M -$52M -$51M -$45M
Common Equity -- -- -- -- --
Total Preferred Equity -- $224M -- -- --
Minority Interest, Total $578M $563M $591M $572M $530M
Total Equity $5.9B $6.7B $7.5B $7.8B $8.6B
 
Total Liabilities and Equity $29.3B $30.5B $30.4B $32.5B $34.8B
Cash and Short Terms $519M $102M $168M $157M $412M
Total Debt $15.1B $12.6B $13.7B $15.4B $16.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $682M $752M $1.3B $813M $808M
Depreciation & Amoritzation $989M $1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $48M -$5M -$103M -$677M $241M
Change in Inventories $44M $28M -$93M -$450M $185M
Cash From Operations $1.8B $1.3B $1.8B $855M $2.3B
 
Capital Expenditures $2.2B $2.4B $2.2B $2.5B $2.6B
Cash Acquisitions -- -- $898M $5M -$812M
Cash From Investing -$2.8B -$2.9B -$1.2B -$2.5B -$3.4B
 
Dividends Paid (Ex Special Dividend) -$436M -$467M -$508M -$544M -$579M
Special Dividend Paid
Long-Term Debt Issued $2.2B $3.2B $335M $1.9B $3.6B
Long-Term Debt Repaid -$1.3B -$2.1B -$235M -$106M -$2.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58M $338M -$53M -$11M $38M
Cash From Financing $1B $1.6B -$295M $1.3B $1.1B
 
Beginning Cash (CF) $175M $157M $185M $476M $182M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18M $28M $291M -$294M $66M
Ending Cash (CF) $157M $185M $476M $182M $248M
 
Levered Free Cash Flow -$434M -$1.2B -$390M -$1.6B -$265M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $210M $183M $163M $173M $247M
Depreciation & Amoritzation $226M $250M $243M $262M $273M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $89M $28M -$177M $23M $32M
Change in Inventories -$133M -$221M -$458M -$173M -$107M
Cash From Operations $348M $116M -$392M $199M $304M
 
Capital Expenditures $792M $589M $669M $658M $855M
Cash Acquisitions -- -$8M -- -- --
Cash From Investing -$1.1B -$609M -$669M -$658M -$855M
 
Dividends Paid (Ex Special Dividend) -$117M -$127M -$137M -$145M -$156M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $300M $1.3B $727M $743M
Long-Term Debt Repaid -$902M -- -- -$361M -$356M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $448M -- -- $17M --
Cash From Financing -$264M $437M $1.2B $237M $229M
 
Beginning Cash (CF) $1.6B $292M $96M $406M $789M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B -$56M $99M -$222M -$322M
Ending Cash (CF) $558M $236M $195M $184M $467M
 
Levered Free Cash Flow -$444M -$473M -$1.1B -$459M -$551M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $758M $858M $1.3B $720M $943M
Depreciation & Amoritzation $1B $1.1B $1.1B $1.2B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$28M -$97M -$489M $77M -$71M
Change in Inventories $59M -$123M -$545M $250M $173M
Cash From Operations $1.5B $1.6B $1B $2.1B $2.4B
 
Capital Expenditures $2.3B $2.2B $2.5B $3.4B $2.1B
Cash Acquisitions -- -$8M $906M -- -$688M
Cash From Investing -$2.9B -$2B -$1.6B -$3.4B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$461M -$496M -$538M -$569M -$614M
Special Dividend Paid
Long-Term Debt Issued $1.9B -- $1.4B $3.7B $1.9B
Long-Term Debt Repaid -$1.5B -$734M -$309M -$1.9B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$45M --
Cash From Financing $1.5B $92M $537M $1.3B $661M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $125M -$322M -$41M -$11M $283M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$805M -$562M -$1.5B -$1.3B $310M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $590M $696M $650M $557M $692M
Depreciation & Amoritzation $763M $832M $830M $870M $914M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $221M $129M -$257M $497M $185M
Change in Inventories -$34M -$185M -$637M $63M $51M
Cash From Operations $1.1B $1.5B $667M $1.9B $2B
 
Capital Expenditures $1.8B $1.5B $1.8B $2.7B $2.2B
Cash Acquisitions -- -$8M -- -- $124M
Cash From Investing -$2.3B -$1.5B -$1.8B -$2.7B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$351M -$380M -$410M -$435M -$470M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $300M $1.3B $3.1B $1.4B
Long-Term Debt Repaid -$1.4B -$18M -$92M -$1.8B -$882M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $448M -- $51M $17M --
Cash From Financing $1.6B $28M $860M $835M $353M
 
Beginning Cash (CF) $2.6B $1B $178M $809M $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $401M $51M -$281M $2M $219M
Ending Cash (CF) $3B $1.1B $329M $933M $1.9B
 
Levered Free Cash Flow -$649M -$47M -$1.1B -$833M -$258M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock